Saturday 17 October 2026 Export WRN’s income statement to Excel — free account

Western Copper and Gold Corporation

WRN Basic Materials Other Industrial Metals & Mining

In the quarter to June 2026, EPS fell 134.8%, free cash flow fell 2.44% and total debt rose 921.8%, each against the same quarter a year earlier.

1.82 0.01 −0.55%

Follow WRN

Alert me

Market cap: $413.9M
P/E: 0.0×
Fwd P/E: —
Dividend yield: —
F-score: n/a
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 17.14%

Capital & Financial Ratios $m

Market Cap 413.91

Revenue —

Net Income (4.36)

Free Cash Flow (15.83)

Net Debt (92.01)

Current Ratio 31.48

Debt/Equity 0.00

P/E ratio 0.00

Fwd P/E —

P/S ratio 0.00

P/B ratio 2.03

Past 5Y EPS Growth —

This Y EPS Growth (49.14%)

Next Y EPS Growth 0.63%

Next Y revenue growth —

Next 5Y EPS Growth (14.01%)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

P/B against its own 10 years 32.10%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2017	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	24	50	36	93
Receivables	—	—	—	—
Inventory	—	—	—	—
Other	1	1	1	1
	25	51	37	94

	2023	2024	2025	Q'26
Payables	3	2	2	3
ST’ Debt	—	—	—	0
Other	—	—	—	—
	3	2	2	3

Compound Annual Growth %

	10y	5y	3y
Sales	—	—	—
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	14.28%	17.52%	17.88%

Revenue $m

	Year

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(1)	0	—	—	—
’25	(2)	0	0	(1)	(2)
’24	(1)	(1)	(1)	(1)	(3)
’23	(1)	0	0	0	(2)
’22	(1)	0	0	(1)	(3)
’21	(1)	0	(1)	(1)	(3)
’20	0	0	(1)	0	(2)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(3)	(4)	—	—	—
’25	(5)	(4)	(4)	(4)	(17)
’24	(2)	(4)	(3)	(4)	(14)
’23	(3)	(3)	(5)	(5)	(17)
’22	(3)	(4)	(7)	(5)	(18)
’21	(1)	(2)	(5)	(4)	(12)
’20	(1)	(1)	(3)	(1)	(6)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.01)	(0.01)	—	—	—
’25	0.00	0.00	0.00	0.00	(0.01)
’24	(0.01)	(0.01)	0.00	(0.01)	(0.03)
’23	(0.01)	0.00	0.00	0.00	(0.02)
’22	(0.01)	(0.01)	0.00	(0.01)	(0.03)
’21	(0.01)	(0.01)	0.00	0.00	(0.02)
’20	(0.01)	0.00	0.00	0.02	0.01

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	0.20	0.85	0.35	0.43	0.31	1.12	1.16	1.17	0.95	0.90	Analyst estimates 2026–2028 Powerpack
	High	1.80	1.72	1.07	0.89	1.53	2.83	2.40	1.98	1.66	3.02
People
People	Employees	11	11	—	9	6	8	14	13	15	16
	Revenue/emp, $m	0.00	0.00	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Income, $m
Income, $m	Revenue	—	—	—	—	—	—	—	—	—	—
	Gross margin, %	—	—	—	—	—	0.00	0.00	—	—	—
	EBT	(2)	(2)	(2)	(1)	2	(3)	(4)	(2)	(5)	(2)
	EBT margin, %	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Net income	(2)	(2)	(2)	(1)	(2)	(3)	(4)	(2)	(5)	(2)
	Depreciation	—	—	—	—	—	0	0	0	0	0
Per share, $
Per share, $	Revenue	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Earnings	(0.02)	(0.02)	(0.02)	(0.01)	0.01	(0.02)	(0.03)	(0.02)	(0.03)	(0.01)
	Cash flow	(0.02)	(0.02)	(0.02)	(0.01)	(0.02)	(0.02)	(0.02)	(0.01)	(0.02)	(0.01)
	Capex	(0.01)	(0.01)	(0.01)	(0.03)	(0.03)	(0.06)	(0.10)	(0.09)	(0.05)	(0.07)
	Free cash flow	(0.03)	(0.03)	(0.03)	(0.04)	(0.05)	(0.08)	(0.12)	(0.10)	(0.07)	(0.09)
	Book value	0.36	0.36	0.36	0.36	0.54	0.62	0.56	0.65	0.74	0.69
	Shares, m	94	96	100	104	115	144	152	160	188	201
Valuation, ×
Valuation, ×	P/E	—	—	—	—	—	—	—	—	—	—
	P/S	—	—	—	—	—	—	—	—	—	—
	P/B	—	—	—	—	—	—	—	—	—	—
	EV/Sales	—	—	—	—	—	—	—	—	—	—
	EV/FCF	—	—	—	—	—	—	—	—	—	—
Cash, $m
Cash, $m	Operating cash flow	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(2)	(3)	(2)
	Capex	(1)	(1)	(1)	(3)	(4)	(9)	(16)	(15)	(10)	(15)
	Free cash flow	(3)	(3)	(3)	(4)	(6)	(12)	(18)	(17)	(14)	(17)
Balance, $m
Balance, $m	Working capital	5	3	3	1	22	36	15	21	49	35
	Total debt	—	—	—	—	—	0	0	0	0	0
	Net debt	(5)	(3)	(4)	(1)	(22)	(38)	(18)	(24)	(50)	(36)
	Shareholders’ equity	34	34	36	38	62	89	84	103	138	138
Returns, %
Returns, %	ROA	(4.40)	(5.89)	(6.20)	(3.59)	3.02	(3.83)	(4.27)	(2.54)	(4.09)	(1.59)
	ROIC	(3.96)	(3.94)	(4.37)	(3.24)	(3.22)	(5.01)	(4.06)	(2.99)	(5.00)	(3.27)
	ROE	(4.46)	(5.98)	(6.29)	(3.63)	3.06	(3.92)	(4.42)	(2.63)	(4.18)	(1.61)

Negative figures in brackets.

All 10 years →

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
ELVR Elevra Lithium Limited - Sponsored ADR	$542.1M	—	—	—	—	—	—	—	Compare
IPX IperionX Limited Sponsored ADR	$521.9M	— (loss-making)	—	—	n/m	−157.46% (below 0%: shrinking)	0.00%	—	Compare
NB NioCorp Developments Ltd.	$475.5M	— (loss-making)	—	—	n/m	−26.61% (below 0%: shrinking)	0.00%	0.00%	Compare
ALOY REalloys Inc.	$463.7M	— (loss-making)	— (loss-making)	+82.73% (above 0%: growing)	n/m	−4,222.78% (below 0%: shrinking)	59.08%	(4,577.61%)	Compare
TMQ Trilogy Metals Inc.	$444.3M	— (loss-making)	—	—	n/m	+11.94% (above 0%: growing)	0.00%	0.00%	Compare
UAMY United States Antimony Corporation	$416.1M	— (loss-making)	85.7×	−24.70% (below 0%: shrinking)	−46.67% (below 0%: shrinking)	−163.88% (below 0%: shrinking)	7.36%	(88.08%)	Compare
WRN Western Copper and Gold Corporation	$413.9M	— (loss-making)	—	—	n/m	−2.44% (below 0%: shrinking)	0.00%	0.00%
SLI Standard Lithium Ltd.	$343.0M	— (loss-making)	—	—	n/m	−487.43% (below 0%: shrinking)	0.00%	0.00%	Compare
NMG Nouveau Monde Graphite Inc.	$322.4M	— (loss-making)	—	—	n/m	−11.32% (below 0%: shrinking)	0.00%	0.00%	Compare
Median of peers	$454.0M	—	—	—	—	−157.46%	0.00%	0.00%

All 46 Other Industrial Metals & Mining stocks →